Flat
SW1V
1 bed
1 bath
Gloucester Street, London SW1V
Initial Investment
£158,870First YearProfit From Rental Income
£15,367
↗ 10%After 5 Years
Change In Property Value
£59,382
↗ 20%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,308 | £19,694 | £20,187 | £20,691 | £21,208 | £101,088 |
| Total Expenses | £16,225 | £16,319 | £16,421 | £16,524 | £16,628 | £82,117 |
| Profit Before Tax | £3,083 | £3,375 | £3,766 | £4,167 | £4,580 | £18,972 |
| Profit After Tax | £2,498 | £2,734 | £3,050 | £3,375 | £3,710 | £15,367 |
| Change In Property Value | £5,980 | £6,100 | £12,443 | £16,176 | £18,683 | £59,382 |
| Net Return | £8,478 | £8,833 | £15,494 | £19,551 | £22,394 | £74,749 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change